0.915
RevenueNT$B
1.560
1.580
1.669
1.698
1.748
1.784
1.870
1.981
2.101
2.156
1.006
4.28%
3.81%
8
16.19
Revenue growth%
6.16
7.88
9.13
11.19
8.82
9.44
6.50
4.46
4.27
5.50
17.65
5.50
7.19
92
21.45
Gross margin%
9.57
11.63
11.58
13.12
14.16
12.24
14.90
12.71
14.15
13.49
16.82
13.49
12.92
56
9.22
Operating margin%
8.56
6.00
4.69
5.91
5.25
5.46
4.96
5.98
7.26
7.26
21.53
5.98
5.94
20
17.20
Net margin%
14.55
16.53
18.02
17.67
18.71
21.31
22.65
22.99
23.10
22.42
15.99
22.65
20.01
11
36.40
P/E ratio (avg)x
20.52
19.66
21.27
22.78
25.94
28.07
31.52
31.33
36.33
35.95
36.71
31.52
27.01
78
9.465
EV/EBITx
12.48
13.83
12.42
12.93
13.66
14.06
12.84
11.99
12.17
11.85
21.08
12.17
12.66
31
27.04
FCF yield (avg)%
20.03
19.08
20.68
18.45
21.15
20.65
20.93
19.61
18.19
17.50
21.81
19.61
19.82
80
19.09
FCF margin%
16.71
14.15
16.15
15.19
13.30
12.23
9.82
7.37
7.35
6.67
17.81
7.37
12.77
61
1.508
FCF / Net incomex
0.591
0.548
0.622
0.643
0.595
0.666
0.687
0.631
0.633
0.610
0.607
0.633
0.626
50
16.74
ROIC%
27.10
24.29
25.57
27.32
28.26
30.16
32.34
29.75
32.70
30.11
19.84
30.16
29.01
8
11.10
Return on equity%
8.27
7.66
8.63
9.41
10.64
13.05
10.43
10.71
9.46
7.82
10.19
10.43
9.44
44
6.27
Return on assets%
8.98
9.40
9.03
6.93
8.80
10.05
8.03
5.45
5.64
7.92
19.26
7.92
8.41
43
13.88
EPSNT$
11.32
12.96
13.71
14.22
16.27
16.60
19.80
22.84
25.42
29.54
14.70
12.67%
10.79%
—
18.37
EPS growth%
16.09
18.76
19.51
19.84
20.60
22.96
21.57
19.49
18.53
16.08
19.62
19.49
19.50
90
15.21
Bookvalue per shNT$
15.86
17.08
16.16
16.17
15.98
15.33
14.64
15.17
14.86
15.22
30.40
(0.96%)
0.30%
—
11.69
FCF per shareNT$
36.93
40.70
46.21
48.66
50.38
53.85
50.06
46.35
48.44
49.08
20.72
(0.52%)
3.29%
—
26.96
Dividend per shNT$
19.13
21.31
22.20
21.36
23.52
24.74
25.47
24.36
24.84
28.37
15.09
3.82%
4.80%
—
11.87
Div yield (avg)%
6.23
8.55
7.90
5.32
6.34
7.48
4.58
7.19
4.20
2.02
7.45
4.58
6.28
82
25.86
Payout ratio%
30.58
28.51
25.96
24.95
24.05
23.46
20.59
21.27
23.65
25.99
27.38
23.46
24.50
39
37.66
Shares (diluted)M
63.97
64.79
71.05
82.71
82.27
77.92
79.52
85.02
94.37
93.56
39.02
2.60%
5.52%
87
28.08
Buyback yield%
0.65
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.89
0.40
0.40
88
1.355
D/E ratiox
0.749
0.758
0.855
0.875
0.909
0.873
0.988
1.053
1.207
1.307
1.542
1.053
0.892
41
1.986
Enterprise valueNT$B
2.309
2.191
2.062
2.322
2.260
2.393
2.314
2.710
2.595
2.847
1.462
4.73%
1.61%
93
1.101
LT debtNT$B
0.120
0.127
0.134
0.126
0.133
0.139
0.139
0.154
0.150
0.173
1.961
5.40%
5.38%
45
Cost of revenue
3.76%
1.00×
Operating expenses
4.25%
1.04×
Cash and investments
19.50%
Property and equipment
17.61%
Spread over hurdle
(0.50%)